Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.41% first-year return on $117k initial cash invested.
-4.41%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$4,468
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,468
Total Expenses
$4,897
Mortgage P&I
49%
$2,207
Property Taxes
8%
$370
Home Insurance
4%
$171
HOA
0%
$4
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Renovated 4 bed, 3.5 bath Modern Ranch | $5,645 | $290 | 4 | 3.5 | 3.01 mi |
Lux 2,800 SF Rochester Hills Home | $9,052 | $465 | 4 | 2.5 | 1.99 mi |
Modern Contemporary Farmhouse | $6,307 | $324 | 4 | 2.5 | 2.23 mi |
#1 LUX 4 Bed, Private Yard W/ Pickleball+ B-ball | $7,047 | $362 | 4 | 2.5 | 2.48 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality